<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£26,040</td><td>£26,431</td><td>£26,827</td><td>£27,498</td><td>£28,185</td><td>£134,981</td></tr><tr><td>Total Expenses</td><td>£23,535</td><td>£23,587</td><td>£23,637</td><td>£23,714</td><td>£23,794</td><td>£118,266</td></tr><tr><td>Profit Before Tax</td><td>£2,505</td><td>£2,844</td><td>£3,190</td><td>£3,784</td><td>£4,392</td><td>£16,715</td></tr><tr><td>Profit After Tax      </td><td>£2,029</td><td>£2,304</td><td>£2,584</td><td>£3,065</td><td>£3,557</td><td>£13,539</td></tr><tr><td>Change In Property Value</td><td>£6,350</td><td>£19,241</td><td>£26,424</td><td>£30,916</td><td>£25,128</td><td>£108,057</td></tr><tr><td>Net Return</td><td>£8,379</td><td>£21,544</td><td>£29,008</td><td>£33,980</td><td>£28,685</td><td>£121,596</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>14%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>